Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Use the financial statements below to determine the CFO, CFF and CFI for the current year. Income Statement (current year) Sales $7,035,600 Cost of goods

Use the financial statements below to determine the CFO, CFF and CFI for the current year.

Income Statement (current year)

Sales

$7,035,600

Cost of goods sold

5,800,000

Depreciation

120,000

Other expenses

612,960

EBIT

$502,640

Interest expense

80,000

EBT

$422,640

Taxes (40%)

169,056

Net income

$253,584

Retained Earnings

$198,584

Dividends

$55,000

Balance Sheet

Last year

Current year

Last year

Current year

Liabilities and Equity

Cash

$7,282

$14,000

Accounts payable

$324,000

$359,800

Accounts receivable

652,160

$949,632

Notes payable

720,000

$300,000

Inventories

1,287,360

$1,716,480

Accruals

284,960

$380,000

Total current assets

$1,946,802

$2,680,112

Total current liabilities

$1,328,960

$1,039,800

Gross fixed assets

1,202,950

$1,220,000

Long-term debt

1,000,000

$500,000

Less: Accumulated depreciation

263,160

$383,160

Net fixed assets

$939,790

$836,840

Common stock (100,000 shares)

460,000

$1,680,936

Retained earnings

97,632

$296,216

Total equity

$557,632

$1,977,152

Total assets

$2,886,592

$3,516,952

Total liabilities and equity

$2,886,592

$3,516,952

Use the financial statements below to determine the CFO, CFF and CFI for the current year.

Income Statement (current year)

Sales

$7,035,600

Cost of goods sold

5,800,000

Depreciation

120,000

Other expenses

612,960

EBIT

$502,640

Interest expense

80,000

EBT

$422,640

Taxes (40%)

169,056

Net income

$253,584

Retained Earnings

$198,584

Dividends

$55,000

Balance Sheet

Last year

Current year

Last year

Current year

Liabilities and Equity

Cash

$7,282

$14,000

Accounts payable

$324,000

$359,800

Accounts receivable

652,160

$949,632

Notes payable

720,000

$300,000

Inventories

1,287,360

$1,716,480

Accruals

284,960

$380,000

Total current assets

$1,946,802

$2,680,112

Total current liabilities

$1,328,960

$1,039,800

Gross fixed assets

1,202,950

$1,220,000

Long-term debt

1,000,000

$500,000

Less: Accumulated depreciation

263,160

$383,160

Net fixed assets

$939,790

$836,840

Common stock (100,000 shares)

460,000

$1,680,936

Retained earnings

97,632

$296,216

Total equity

$557,632

$1,977,152

Total assets

$2,886,592

$3,516,952

Total liabilities and equity

$2,886,592

$3,516,952

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Crimes

Authors: Maximilian Edelbacher, Peter Kratcoski, Michael Theil

1st Edition

0367866528, 978-0367866525

More Books

Students also viewed these Finance questions